60.1K

Verified Solution

Link Copied!

If EBIT for 2019 is suppose to balance to $854,141, why am I getting $859,141?

If EBT for 2018 is suppose to balance to $859,151, why am I getti g $864,202?

I have attached my income statement below.

D E F G H I C $10,870 $39,412 $1,276,311 $3.191.172 SO $25,491 $1,214,944 $2.908.687 Preferred Stock Common Stock Retained Earnings Add'l Paid-In & Other Total Equity Total Liabs & Equity -$24,908 $1,105,863 $739,263 $1.820,218 $3.191.172 -$18 $1,093 $699 $1,774 $2.908 2019 $6,716,615 $4,307,304 $2,409,311 $1,535,464 Sales COS Gross Margin Selling, general and admin expl Other (income expense Total Oper. Costs EBIT Interest exp. EBT Taxes Net Inc fr. Cont Opers. EBT fr. Disent'd Opers. Tax Expense Net Income 2018 $5,884,506 $3.787,697 $2,096,809 $1,287,232 SO $1,287,232 $786,859 ($1.568) $788,427 $1.535,464 $859,141 ($5,061) $864,202 Avg Rate 23.21% Avg Rate 29.38% $200,582 $200.582 $231,625 S221625 (Cash+AR+Inv+Other CA) CAP+Accruals+Other) ng Working Capital NOWC + Total (Net) FAST EBIT * (1-t) NOPAT - Net Cap Invest 2019 2018 $1.914,861 $1,573,743 $822,736_ 5514.929 S1,091,125 $1,058,814 S2,367,436 $2,273,758 $659,734 $515,786 566,056 6.9500% 27.87% 22.68% $495,198 S515,786 S22.02 S21.03 31202.00 30961.00 -$1,133,150 -$1,123,107 S 6. 43S74R| NOPAT/Oper Cap NOPAT-(WACC"OperCap) ve (Firm's year-end) 2-Feb-19 Es Outstanding Close ser Sabre MVE-BYE sec.gov y? 2203_FIN410_01_372... Grades: Vie 2203 MGMT425.01. Inbox (4,086) - zoei Home Latest Fings Previous Page U.S. Securities and Exchange Commission ew Filing Data Company Ses Generation EDGAR System CIK: 0001403568 Aug. 04, 2018 Mayos, 2018 Feb. 09, 2018 Oct 2, 2017 Jul. 28, 2017 Apr 25, 2017 Feb. 02. 2019 Feb , 2016 Consolidated Statements of income USD ($) shares in Thousand, Sin Thousande Feb. 01. 2018 Feb. 02, 2018 Nov.03.2016 Consolidated s ements of income Nel sales $ 108,756 2.124,716 $1.500,011 Coat of sales 1.383.857 987,733 Gross proft Berling, and administrative 457. 5 6,716,615 $ 148 221 952.700 $ 1.543.667 982 954 580 713 51,342,181 649053 $1,289,854 20,528 $ 1,314,879 88,871 1.279.245 4307 304 35.584,508 3.78707 2.000.000 345.624 399.631 320.729 203427 12072 7,812 5.MY 9732 6.099 Pre-opening expenses Doorating income incone, 201210 103.815 (1.143 11 209.842 (1325) 211,167 19 1 67,811 2140 231.25 66,162 3 114 10 OZO $104,645 Ded 11.00 $10.04 standing $ CIK: 0001403568 (see all Maling Ads e End 0202 001-93704 Film No.: 19723705 Business Address 1000 REMINGTON BLVD SUITE 120 BOLINGBROOK 00440 ROCO REMINGTON ALVD SUNTE 120 B OUNGAROOK L 00449 D E F G H I C $10,870 $39,412 $1,276,311 $3.191.172 SO $25,491 $1,214,944 $2.908.687 Preferred Stock Common Stock Retained Earnings Add'l Paid-In & Other Total Equity Total Liabs & Equity -$24,908 $1,105,863 $739,263 $1.820,218 $3.191.172 -$18 $1,093 $699 $1,774 $2.908 2019 $6,716,615 $4,307,304 $2,409,311 $1,535,464 Sales COS Gross Margin Selling, general and admin expl Other (income expense Total Oper. Costs EBIT Interest exp. EBT Taxes Net Inc fr. Cont Opers. EBT fr. Disent'd Opers. Tax Expense Net Income 2018 $5,884,506 $3.787,697 $2,096,809 $1,287,232 SO $1,287,232 $786,859 ($1.568) $788,427 $1.535,464 $859,141 ($5,061) $864,202 Avg Rate 23.21% Avg Rate 29.38% $200,582 $200.582 $231,625 S221625 (Cash+AR+Inv+Other CA) CAP+Accruals+Other) ng Working Capital NOWC + Total (Net) FAST EBIT * (1-t) NOPAT - Net Cap Invest 2019 2018 $1.914,861 $1,573,743 $822,736_ 5514.929 S1,091,125 $1,058,814 S2,367,436 $2,273,758 $659,734 $515,786 566,056 6.9500% 27.87% 22.68% $495,198 S515,786 S22.02 S21.03 31202.00 30961.00 -$1,133,150 -$1,123,107 S 6. 43S74R| NOPAT/Oper Cap NOPAT-(WACC"OperCap) ve (Firm's year-end) 2-Feb-19 Es Outstanding Close ser Sabre MVE-BYE sec.gov y? 2203_FIN410_01_372... Grades: Vie 2203 MGMT425.01. Inbox (4,086) - zoei Home Latest Fings Previous Page U.S. Securities and Exchange Commission ew Filing Data Company Ses Generation EDGAR System CIK: 0001403568 Aug. 04, 2018 Mayos, 2018 Feb. 09, 2018 Oct 2, 2017 Jul. 28, 2017 Apr 25, 2017 Feb. 02. 2019 Feb , 2016 Consolidated Statements of income USD ($) shares in Thousand, Sin Thousande Feb. 01. 2018 Feb. 02, 2018 Nov.03.2016 Consolidated s ements of income Nel sales $ 108,756 2.124,716 $1.500,011 Coat of sales 1.383.857 987,733 Gross proft Berling, and administrative 457. 5 6,716,615 $ 148 221 952.700 $ 1.543.667 982 954 580 713 51,342,181 649053 $1,289,854 20,528 $ 1,314,879 88,871 1.279.245 4307 304 35.584,508 3.78707 2.000.000 345.624 399.631 320.729 203427 12072 7,812 5.MY 9732 6.099 Pre-opening expenses Doorating income incone, 201210 103.815 (1.143 11 209.842 (1325) 211,167 19 1 67,811 2140 231.25 66,162 3 114 10 OZO $104,645 Ded 11.00 $10.04 standing $ CIK: 0001403568 (see all Maling Ads e End 0202 001-93704 Film No.: 19723705 Business Address 1000 REMINGTON BLVD SUITE 120 BOLINGBROOK 00440 ROCO REMINGTON ALVD SUNTE 120 B OUNGAROOK L 00449

Answer & Explanation Solved by verified expert

See Answer